| | |
每股
|
| |
总计
|
| ||||||
首次公开发行(IPO)价格
|
| | | $ | 15.00 | | | | | $ | 112,500,000 | | |
承保折扣和佣金(1)
|
| | | $ | 1.05 | | | | | $ | 7,875,000 | | |
扣除费用前的收益,给我们
|
| | | $ | 13.95 | | | | | $ | 104,625,000 | | |
| 摩根士丹利 | | |
杰弗瑞
|
| |
考恩
|
| |
古根海姆证券
|
|
| | |
第
页
|
|
招股说明书摘要
|
| |
1
|
|
风险因素
|
| |
13
|
|
有关前瞻性陈述的注意事项
|
| |
73
|
|
收益使用情况
|
| |
75
|
|
股利政策
|
| |
76
|
|
大写
|
| |
77
|
|
稀释
|
| |
79
|
|
选定的合并财务数据
|
| |
81
|
|
管理层对财务状况和经营成果的讨论和分析
|
| |
83
|
|
业务
|
| |
99
|
|
管理
|
| |
143
|
|
高管和董事薪酬
|
| |
149
|
|
某些关系和关联方交易
|
| |
159
|
|
主要股东
|
| |
163
|
|
股本说明
|
| |
166
|
|
有资格未来出售的股票
|
| |
172
|
|
美国联邦所得税对非美国持有者的重大后果
|
| |
174
|
|
承销
|
| |
178
|
|
法律事务
|
| |
187
|
|
专家
|
| |
187
|
|
在哪里可以找到更多信息
|
| |
187
|
|
合并财务报表索引
|
| |
F-1
|
|
| | |
截止三个月
3月31日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千,不包括每股和每股金额)
|
| |||||||||||||||||||||
合并报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | $ | 748 | | | | | $ | 483 | | | | | $ | 2,311 | | | | | $ | 1,920 | | |
收入成本
|
| | | | 409 | | | | | | 255 | | | | | | 1,280 | | | | | | 1,223 | | |
毛利
|
| | | | 339 | | | | | | 228 | | | | | | 1,031 | | | | | | 697 | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 5,391 | | | | | | 2,823 | | | | | | 15,004 | | | | | | 4,279 | | |
一般和行政
|
| | | | 1,184 | | | | | | 644 | | | | | | 3,110 | | | | | | 2,709 | | |
总运营费用
|
| | | | 6,575 | | | | | | 3,467 | | | | | | 18,114 | | | | | | 6,988 | | |
运营损失
|
| | | | (6,236) | | | | | | (3,239) | | | | | | (17,083) | | | | | | (6,291) | | |
其他收入(费用),净额 | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入(费用),净额
|
| | | | 6 | | | | | | 38 | | | | | | 43 | | | | | | (293) | | |
可转换票据转换亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,125) | | |
净亏损
|
| | | $ | (6,230) | | | | | $ | (3,201) | | | | | $ | (17,040) | | | | | $ | (7,709) | | |
普通股股东每股基本和摊薄净亏损
|
| | | $ | (1.26) | | | | | $ | (0.65) | | | | | $ | (3.44) | | | | | $ | (1.56) | | |
加权平均已发行普通股用于计算每股净亏损、基本和稀释后(1)(2)
|
| | | | 4,950,129 | | | | | | 4,950,129 | | | | | | 4,950,129 | | | | | | 4,950,129 | | |
预计每股普通股股东应占净亏损、基本和稀释后(3)
|
| | | $ | (0.46) | | | | | | | | | | | $ | (1.99) | | | | | | | | |
预估加权平均流通股
用于计算预计每股净亏损, 基本和稀释(3) |
| | | | 13,511,408 | | | | | | | | | | | | 8,578,994 | | | | | | | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
|
实际
|
| |
专业
形式(1) |
| |
形式为
调整后(2) |
| |||||||||||
|
(千)
|
| |||||||||||||||||
合并资产负债表数据: | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 30,934 | | | | | $ | 55,722 | | | | | $ | 158,347 | | |
营运资金(3)
|
| | | | 29,425 | | | | | | 54,213 | | | | | | 156,838 | | |
总资产
|
| | | | 32,857 | | | | | | 57,645 | | | | | | 160,270 | | |
总负债
|
| | | | 3,282 | | | | | | 3,282 | | | | | | 3,282 | | |
可转换优先股
|
| | | | 58,104 | | | | | | − | | | | | | − | | |
累计亏损
|
| | | | (31,967) | | | | | | (31,967) | | | | | | (31,967) | | |
股东权益总额(亏损)
|
| | | | (28,529) | | | | | | 54,364 | | | | | | 156,989 | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
|
实际
|
| |
专业
格式 |
| |
形式为
调整后的 |
| |||||||||||
|
(以千为单位,不包括共享和按
股份金额) |
| |||||||||||||||||
现金和现金等价物
|
| | | $ | 30,934 | | | | | $ | 55,722 | | | | | $ | 158,347 | | |
可转换优先股,每股票面价值$0.001:8,528,116股已授权股票,6,115,225股已发行和已发行股票,实际;未授权、已发行或已发行股票,预计和调整后的预计数量
|
| | | $ | 58,104 | | | | | $ | – | | | | | $ | – | | |
股东(亏损)权益 | | | | | | | | | | | | | | | | | | | |
A类普通股,每股面值0.001美元:40,000,000股授权股,4950,129股已发行和流通股,实际;2亿,000,000股,16,889,410股,预计数;2亿,000,000股,24,389,410股,调整后预计数
|
| | | | 5 | | | | | | 17 | | | | | | 24 | | |
B类普通股,每股面值0.001美元:6,032,183股
授权,未发行和流通股,实际; 20,000,000股授权股票,无已发行和已发行股票, 形式和调整后的形式 |
| | | | – | | | | | | – | | | | | | – | | |
优先股,每股面值0.001美元:没有授权、发行和流通股,实际;1000万股授权,调整后的预计和预计数;没有已发行和已发行的股份,调整后的预计数和预计数
|
| | | | – | | | | | | – | | | | | | – | | |
新增实收资本
|
| | | | 3,433 | | | | | | 86,314 | | | | | | 188,932 | | |
累计亏损
|
| | | | (31,967) | | | | | | (31,967) | | | | | | (31,967) | | |
股东权益总额(亏损)
|
| | | | (28,529) | | | | | | 54,364 | | | | | | 156,989 | | |
总市值
|
| | | $ | 29,575 | | | | | $ | 54,364 | | | | | $ | 156,989 | | |
|
A类普通股每股首次公开发行价格
|
| | | | | | | | | $ | 15.00 | | |
|
截至2021年3月31日的每股有形账面净值(亏损)
|
| | | $ | (5.88) | | | | | | | | |
|
每股收益增加,归因于转换已发行优先股
|
| | | | 9.07 | | | | | | | | |
|
预计本次发行前截至2021年3月31日的每股有形账面净值
|
| | | $ | 3.18 | | | | | | | | |
|
预计增加,即调整后的每股有形账面净值,可归因于此次发行的投资者
|
| | | | 3.23 | | | | | | | | |
|
预计本次发行后调整后的每股有形账面净值
|
| | | | | | | | | | 6.41 | | |
|
本次发行向新的A类普通股投资者每股摊薄
|
| | | | | | | | | $ | 8.59 | | |
| | |
购买的股票
|
| |
总体考虑
|
| |
均价
每股 |
| |||||||||||||||||||||
| | |
号码
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
现有股东(1)
|
| | | | 16,889,410 | | | | | | 69% | | | | | $ | 82,045,669 | | | | | | 42% | | | | | $ | 4.86 | | |
新投资者
|
| | | | 7,500,000 | | | | | | 31 | | | | | | 112,500,000 | | | | | | 58 | | | | | | 15.00 | | |
合计 | | | |
|
24,389,410
|
| | | | | 100% | | | | | $ | 194,545,669 | | | | | | 100% | | | | | $ | 7.98 | | |
| | |
三个月
截至3月31日 |
| |
年终
12月31日 |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||
|
(千,不包括每股和每股金额)
|
| |||||||||||||||||||||||
合并报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | $ | 748 | | | | | $ | 483 | | | | | $ | 2,311 | | | | | $ | 1,920 | | |
收入成本
|
| | | | 409 | | | | | | 255 | | | | | | 1,280 | | | | | | 1,223 | | |
毛利
|
| | | | 339 | | | | | | 228 | | | | | | 1,031 | | | | | | 697 | | |
运营费用 | | | | | | | | | | | | | | | | ||||||||||
研发
|
| | | | 5,391 | | | | | | 2,823 | | | | | | 15,004 | | | | | | 4,279 | | |
一般和行政
|
| | | | 1,184 | | | | | | 644 | | | | | | 3,110 | | | | | | 2,709 | | |
总运营费用
|
| | | | 6,575 | | | | | | 3,467 | | | | | | 18,114 | | | | | | 6,988 | | |
运营损失
|
| | | | (6,236) | | | | | | (3,239) | | | | | | (17,083) | | | | | | (6,291) | | |
其他收入(费用),净额 | | | | | | | | | | | | | | | | ||||||||||
利息收入(费用),净额
|
| | | | 6 | | | | | | 38 | | | | | | 43 | | | | | | (293) | | |
可转换票据转换亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,125) | | |
净亏损
|
| | | $ | (6,230) | | | | | $ | (3,201) | | | | | $ | (17,040) | | | | | $ | (7,709) | | |
普通股股东每股基本和摊薄净亏损
|
| | | $ | (1.26) | | | | | $ | (0.65) | | | | | $ | (3.44) | | | | | $ | (1.56) | | |
加权平均已发行普通股用于计算每股净亏损、基本和稀释后(1)(2)
|
| | | | 4,950,129 | | | | | | 4,950,129 | | | | | | 4,950,129 | | | | | | 4,950,129 | | |
预计每股普通股股东应占净亏损、基本和稀释后(3)
|
| | | $ | (0.46) | | | | | | | | | | | $ | (1.99) | | | | | | | | |
预估加权平均流通股
用于计算预计每股净亏损, 基本和稀释(3) |
| | | | 13,511,408 | | | | | | | | | | | | 8,578,994 | | | | | | | | |
| | |
截至3月31日
|
| |
截至12月31日
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(千)
|
| | ||||||||||||||
合并资产负债表数据: | | | | | | | | | | | | | | | |||||
现金和现金等价物
|
| | | $ | 30,934 | | | | | $ | 37,090 | | | | | $ | 13,782 | | |
营运资金(1)
|
| | | | 29,425 | | | | | | 35,475 | | | | | | 13,558 | | |
总资产
|
| | | | 32,857 | | | | | | 38,423 | | | | | | 14,099 | | |
总负债
|
| | | | 3,282 | | | | | | 2,801 | | | | | | 4,015 | | |
可转换优先股
|
| | | | 58,104 | | | | | | 58,104 | | | | | | 16,612 | | |
累计亏损
|
| | | | (31,967) | | | | | | (25,738) | | | | | | (8,698) | | |
股东权益总额(亏损)
|
| | | | (28,529) | | | | | | (22,481) | | | | | | (6,528) | | |
| | |
截止三个月
3月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
收入
|
| | | $ | 748 | | | | | $ | 483 | | | | | $ | 265 | | | | | | 54.9% | | |
收入成本
|
| | | | 409 | | | | | | 255 | | | | | | 154 | | | | | | 60.4% | | |
毛利
|
| | | | 339 | | | | | | 228 | | | | | | 111 | | | | | | 48.7% | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 5,391 | | | | | | 2,823 | | | | | | 2,568 | | | | | | 91.0% | | |
一般和行政
|
| | | | 1,184 | | | | | | 644 | | | | | | 540 | | | | | | 83.9% | | |
总运营费用
|
| | | | 6,575 | | | | | | 3,467 | | | | | | 3,108 | | | | | | 89.6% | | |
运营损失
|
| | | | (6,236) | | | | | | (3,239) | | | | | | (2,997) | | | | | | (92.5)% | | |
其他收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 6 | | | | | | 38 | | | | | | (32) | | | | | | (84.2)% | | |
净亏损
|
| | | $ | (6,230) | | | | | $ | (3,201) | | | | | $ | (3,029) | | | | | | 94.6% | | |
| | |
截止三个月
3月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
收入
|
| | | $ | 748 | | | | | $ | 483 | | | | | $ | 265 | | | | | | 54.9% | | |
| | |
截止三个月
3月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
员工相关成本
|
| | | $ | 370 | | | | | $ | 211 | | | | | $ | 159 | | | | | | 75.4% | | |
股权薪酬费用
|
| | | | 23 | | | | | | 25 | | | | | | (2) | | | | | | (8.0)% | | |
设施和其他分摊费用
|
| | | | 14 | | | | | | 18 | | | | | | (4) | | | | | | (22.2)% | | |
折旧
|
| | | | 2 | | | | | | 1 | | | | | | 1 | | | | | | 100.0% | | |
总收入成本
|
| | | $ | 409 | | | | | $ | 255 | | | | | $ | 154 | | | | | | 60.4% | | |
| | |
截止三个月
3月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
员工相关成本
|
| | | $ | 1,759 | | | | | $ | 1,090 | | | | | $ | 669 | | | | | | 61.4% | | |
股权薪酬费用
|
| | | | 106 | | | | | | 116 | | | | | | (10) | | | | | | (8.6)% | | |
外部合同研究服务
|
| | | | 3,414 | | | | | | 1,529 | | | | | | 1,885 | | | | | | 123.3% | | |
设施和其他分摊费用
|
| | | | 105 | | | | | | 84 | | | | | | 21 | | | | | | 25.0% | | |
折旧
|
| | | | 7 | | | | | | 4 | | | | | | 3 | | | | | | 75.0% | | |
全部研发
|
| | | $ | 5,391 | | | | | $ | 2,823 | | | | | $ | 2,568 | | | | | | 91.0% | | |
| | |
截止三个月
3月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
员工相关成本
|
| | | $ | 569 | | | | | $ | 273 | | | | | $ | 296 | | | | | | 108.4% | | |
股权薪酬费用
|
| | | | 54 | | | | | | 131 | | | | | | (77) | | | | | | (58.8)% | | |
专业费
|
| | | | 442 | | | | | | 158 | | | | | | 284 | | | | | | 179.7% | | |
公关
|
| | | | 98 | | | | | | 64 | | | | | | 34 | | | | | | 53.1% | | |
外部顾问
|
| | | | 3 | | | | | | 4 | | | | | | (1) | | | | | | (25.0)% | | |
设施和其他分摊费用
|
| | | | 9 | | | | | | 10 | | | | | | (1) | | | | | | (10.0)% | | |
其他
|
| | | | 9 | | | | | | 4 | | | | | | 5 | | | | | | 125.0% | | |
一般和行政合计
|
| | | $ | 1,184 | | | | | $ | 644 | | | | | $ | 540 | | | | | | 83.9% | | |
| | |
截至2010年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
收入
|
| | | $ | 2,311 | | | | | $ | 1,920 | | | | | $ | 391 | | | | | | 20.4% | | |
收入成本
|
| | | | 1,280 | | | | | | 1,223 | | | | | | 57 | | | | | | 4.7% | | |
毛利
|
| | | | 1,031 | | | | | | 697 | | | | | | 334 | | | | | | 47.9% | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 15,004 | | | | | | 4,279 | | | | | | 10,725 | | | | | | 250.6% | | |
一般和行政
|
| | | | 3,110 | | | | | | 2,709 | | | | | | 401 | | | | | | 14.8% | | |
总运营费用
|
| | | | 18,114 | | | | | | 6,988 | | | | | | 11,126 | | | | | | 159.2% | | |
运营损失 | | | | | (17,083) | | | | | | (6,291) | | | | | | (10,792) | | | | | | 171.5% | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入(费用),净额
|
| | | | 43 | | | | | | (293) | | | | | | 336 | | | | | | (114.7)% | | |
可转换票据转换亏损
|
| | | | — | | | | | | (1,125) | | | | | | 1,125 | | | | | | 100.0% | | |
净亏损
|
| | | $ | (17,040) | | | | | $ | (7,709) | | | | | $ | (9,331) | | | | | | 121.0% | | |
| | |
截至2010年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
收入
|
| | | $ | 2,311 | | | | | $ | 1,920 | | | | | $ | 391 | | | | | | 20.4% | | |
| | |
截至2010年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
员工相关成本
|
| | | $ | 1,087 | | | | | $ | 906 | | | | | $ | 181 | | | | | | 20.0% | | |
股权薪酬费用
|
| | | | 108 | | | | | | 167 | | | | | | (59) | | | | | | (35.3)% | | |
外部合同研究服务
|
| | | | 6 | | | | | | 20 | | | | | | (14) | | | | | | (70.0)% | | |
设施和其他分摊费用
|
| | | | 74 | | | | | | 124 | | | | | | (50) | | | | | | (40.3)% | | |
折旧
|
| | | | 5 | | | | | | 6 | | | | | | (1) | | | | | | (16.7)% | | |
总收入成本
|
| | | $ | 1,280 | | | | | $ | 1,223 | | | | | $ | 57 | | | | | | 4.7% | | |
| | |
截至2010年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
员工相关成本
|
| | | $ | 5,505 | | | | | $ | 1,801 | | | | | $ | 3,704 | | | | | | 205.7% | | |
股权薪酬费用
|
| | | | 503 | | | | | | 306 | | | | | | 197 | | | | | | 64.4% | | |
外部合同研究服务
|
| | | | 8,646 | | | | | | 1,938 | | | | | | 6,708 | | | | | | 346.1% | | |
设施和其他分摊费用
|
| | | | 330 | | | | | | 222 | | | | | | 108 | | | | | | 48.6% | | |
折旧
|
| | | | 20 | | | | | | 12 | | | | | | 8 | | | | | | 66.7% | | |
全部研发
|
| | | $ | 15,004 | | | | | $ | 4,279 | | | | | $ | 10,725 | | | | | | 250.6% | | |
| | |
截至2010年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
员工相关成本
|
| | | $ | 1,426 | | | | | $ | 1,102 | | | | | $ | 324 | | | | | | 29.4% | | |
股权薪酬费用
|
| | | | 476 | | | | | | 863 | | | | | | (387) | | | | | | (44.8)% | | |
专业费
|
| | | | 836 | | | | | | 470 | | | | | | 366 | | | | | | 77.9% | | |
公关
|
| | | | 289 | | | | | | 19 | | | | | | 270 | | | | | | 1,421.1% | | |
外部顾问
|
| | | | 18 | | | | | | 201 | | | | | | (183) | | | | | | (91.0)% | | |
设施和其他分摊费用
|
| | | | 38 | | | | | | 34 | | | | | | 4 | | | | | | 11.8% | | |
其他
|
| | | | 27 | | | | | | 20 | | | | | | 7 | | | | | | 35.0% | | |
一般和行政合计
|
| | | $ | 3,110 | | | | | $ | 2,709 | | | | | $ | 401 | | | | | | 14.8% | | |
| | |
截至2010年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
利息收入
|
| | | $ | 43 | | | | | $ | 58 | | | | | $ | (15) | | | | | | (25.9)% | | |
利息支出
|
| | | | — | | | | | | (351) | | | | | | 351 | | | | | | 100.0% | | |
可转换票据转换亏损
|
| | | | — | | | | | | (1,125) | | | | | | 1,125 | | | | | | 100.0% | | |
其他收入(费用),净额
|
| | | $ | 43 | | | | | $ | (4,418) | | | | | $ | 1,461 | | | | | | 103.0% | | |
| | |
截至3月31日的三个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
由 提供的净现金(用于): | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动
|
| | | $ | (6,140) | | | | | $ | (2,314) | | | | | $ | (14,621) | | | | | $ | (4,442) | | |
投资活动
|
| | | | (16) | | | | | | (4) | | | | | | (53) | | | | | | (21) | | |
融资活动
|
| | | | — | | | | | | 998 | | | | | | 37,982 | | | | | | 17,171 | | |
现金和现金等价物净减少
|
| | | $ | (6,156) | | | | | $ | (1,320) | | | | | $ | 23,308 | | | | | $ | 12,708 | | |
授予日期
|
| |
数量
共享主题 获奖 已批准 |
| |
每股
行使价 |
| |
预计
公共共享 每个 的公允价值 授予时共享 日期 |
| |
布莱克-斯科尔斯
每个 值 授予时共享 日期 |
| ||||||||||||
2019年5月15日
|
| | | | 14,000 | | | | | $ | 3.37 | | | | | $ | 3.37 | | | | | $ | 2.16 | | |
2019年12月16日
|
| | | | 210,000 | | | | | | 3.01 | | | | | | 3.01 | | | | | | 1.75 | | |
2019年12月16日
|
| | | | 776,294 | | | | | | 3.01 | | | | | | 3.01 | | | | | | 1.88 | | |
2020年2月25日
|
| | | | 194,740 | | | | | | 3.01 | | | | | | 3.01 | | | | | | 1.82 | | |
2020年2月25日
|
| | | | 91,000 | | | | | | 3.01 | | | | | | 3.01 | | | | | | 1.71 | | |
2020年7月3日
|
| | | | 7,000 | | | | | | 3.11 | | | | | | 3.11 | | | | | | 1.87 | | |
2020年7月3日
|
| | | | 21,000 | | | | | | 3.11 | | | | | | 3.11 | | | | | | 1.86 | | |
2020年7月3日
|
| | | | 7,000 | | | | | | 3.11 | | | | | | 3.11 | | | | | | 1.88 | | |
2020年7月3日
|
| | | | 6,543 | | | | | | 3.11 | | | | | | 3.11 | | | | | | 2.44 | | |
2020年9月25日
|
| | | | 2,800 | | | | | | 3.11 | | | | | | 3.11 | | | | | | 1.87 | | |
2020年9月25日
|
| | | | 6,543 | | | | | | 3.11 | | | | | | 3.11 | | | | | | 2.43 | | |
2020年10月25日(1)
|
| | | | 6,542 | | | | | | 4.12 | | | | | | 4.12 | | | | | | 3.35 | | |
2021年3月18日
|
| | | | 2,800 | | | | | | 4.12 | | | | | | 4.12 | | | | | | 2.51 | | |
2021年3月18日
|
| | | | 141,400 | | | | | | 4.12 | | | | | | 4.12 | | | | | | 2.53 | | |
2021年3月18日
|
| | | | 1,400 | | | | | | 4.12 | | | | | | 4.12 | | | | | | 2.55 | | |
2021年3月18日
|
| | | | 2,800 | | | | | | 4.12 | | | | | | 4.12 | | | | | | 2.56 | | |
2021年3月18日
|
| | | | 15,400 | | | | | | 4.12 | | | | | | 4.12 | | | | | | 2.58 | | |
2021年3月18日
|
| | | | 60,074 | | | | | | 4.12 | | | | | | 4.12 | | | | | | 3.36 | | |
2021年5月6日
|
| | | | 284,340 | | | | | | 9.74 | | | | | | 9.74 | | | | | | 6.00 | | |
2021年5月6日
|
| | | | 627,200 | | | | | | 9.74 | | | | | | 9.74 | | | | | | 6.01 | | |
2021年5月10日
|
| | | | 25,480 | | | | | | 9.74 | | | | | | 9.74 | | | | | | 6.01 | | |
|
![]() |
| |
![]() |
|
|
![]() |
| |
![]() |
|
名称
|
| |
年龄
|
| |
个职位
|
|
执行主任 | | | | | | | |
本杰明·J·泽斯金德,博士
|
| |
39
|
| | 联合创始人、总裁、首席执行官、董事 | |
比仁阿敏
|
| |
48
|
| | 财务总监兼财务主管 | |
斯科特·巴雷特,医学博士
|
| |
58
|
| | 首席医疗官 | |
布雷特·霍尔博士
|
| |
53
|
| | 首席科学官 | |
迈克尔·D·布克曼
|
| |
34
|
| | 总法律顾问、秘书 | |
非雇员董事(1) | | | | | | | |
安·E·伯曼
|
| |
69
|
| | 导演 | |
罗伯特·J·卡朋特
|
| |
76
|
| | 联合创始人、董事长 | |
彼得·范伯格
|
| |
61
|
| | 导演 | |
劳里·B·基廷
|
| |
67
|
| | 导演 | |
姓名和主要职务
|
| |
年
|
| |
工资
($) |
| |
奖金
($)(1) |
| |
所有其他
薪酬 ($) |
| |
合计
|
| |||||||||||||||
本杰明·J·泽斯金德,博士
首席执行官 |
| | | | 2020 | | | | | | 292,550 | | | | | | 500,000 | | | | | | 13,495(3) | | | | | | 806,045 | | |
布雷特·霍尔博士
首席科学官 |
| | | | 2020 | | | | | | 615,000 | | | | | | 160,000 | | | | | | 200 | | | | | | 775,200 | | |
斯科特·巴雷特,医学博士
首席医疗官 |
| | | | 2020 | | | | | | 504,000 | | | | | | 200,000(2) | | | | | | 11,400(4) | | | | | | 715,400 | | |
名称
|
| |
归属
开始 日期 |
| |
期权奖励
|
| ||||||||||||||||||||||||
|
数量
证券 底层 未锻炼 选项(#) 可锻炼 |
| |
数量
证券 底层 未锻炼 选项(#) 不可行使 |
| |
选项
练习 价格 ($) |
| |
选项
过期 日期 |
| ||||||||||||||||||||
本杰明·J·泽斯金德,博士
|
| | | | 9/20/2019 | | | | | | 210,000(1) | | | | | | — | | | | | | 3.01 | | | | | | 12/15/2029 | | |
布雷特·霍尔博士
|
| | | | 11/1/2019 | | | | | | 54,600(2) | | | | | | 147,000(2) | | | | | | 3.01 | | | | | | 12/15/2029 | | |
| | | | | 5/5/2018 | | | | | | 58,771(2) | | | | | | 32,229(2) | | | | | | 3.01 | | | | | | 2/24/2029 | | |
斯科特·巴雷特,医学博士
|
| | | | 11/11/2019 | | | | | | 52,742(2) | | | | | | 141,998(2) | | | | | | 3.01 | | | | | | 12/15/2029 | | |
参与者(1)
|
| |
A系列首选
库存 |
| |
采购总价
(千) |
| ||||||
美林投资者有限责任公司
|
| | | | 409,289 | | | | | $ | 3,500 | | |
罗伯特·J·卡朋特
|
| | | | 67,561 | | | | | $ | 512 | | |
本杰明·J·泽斯金德,博士
|
| | | | 29,234 | | | | | $ | 250 | | |
布雷特·霍尔博士
|
| | | | 1,169 | | | | | $ | 10 | | |
斯科特·巴雷特,医学博士
|
| | | | 2,338 | | | | | $ | 20 | | |
与Peter Feinberg有关联的实体(2)
|
| | | | 213,215 | | | | | $ | 1,509 | | |
参与者(1)
|
| |
首选B系列
库存 |
| |
采购总价
(千) |
| ||||||
美林投资者有限责任公司
|
| | | | 291,878 | | | | | $ | 3,000 | | |
隶属于Cormorant Asset Management的实体,LP(2)
|
| | | | 1,216,163 | | | | | $ | 12,500 | | |
由T.Rowe Price Associates,Inc.提供咨询或分咨询的实体(3)
|
| | | | 778,345 | | | | | $ | 8,000 | | |
Rock Springs Capital LP附属实体(4)
|
| | | | 778,345 | | | | | $ | 8,000 | | |
Citadel多策略股票大师基金有限公司
|
| | | | 1,216,165 | | | | | $ | 12,500 | | |
本杰明·J·泽斯金德,博士
|
| | | | 5,837 | | | | | $ | 60 | | |
罗伯特·J·卡朋特
|
| | | | 87,563 | | | | | $ | 900 | | |
布雷特·霍尔博士
|
| | | | 2,431 | | | | | $ | 25 | | |
斯科特·巴雷特,医学博士
|
| | | | 1,945 | | | | | $ | 20 | | |
比仁阿敏
|
| | | | 1,945 | | | | | $ | 20 | | |
与Peter Feinberg有关联的实体(5)
|
| | | | 87,560 | | | | | $ | 900 | | |
受益人姓名
|
| |
A类普通股受益
在提供之前拥有 |
| |
A类普通股受益
提供后拥有的 |
| ||||||||||||||||||
|
号码
|
| |
百分比
|
| |
号码
|
| |
百分比
|
| ||||||||||||||
5%或更大股东 | | | | | | | | | | | | | | | | | | | | | | | | | |
Citadel多策略股票大师基金有限公司(1)
|
| | | | 1,702,631 | | | | | | 9.9% | | | | | | 1,702,631 | | | | | | 6.9% | | |
隶属于Cormorant资产管理公司的实体,LP(2)
|
| | | | 1,702,628 | | | | | | 9.9 | | | | | | 1,702,628 | | | | | | 6.9 | | |
美林投资者有限责任公司(3)
|
| | | | 1,105,386 | | | | | | 6.4 | | | | | | 1,105,386 | | | | | | 4.5 | | |
石泉资本有限责任公司附属实体(4)
|
| | | | 1,089,683 | | | | | | 6.3 | | | | | | 1,089,683 | | | | | | 4.4 | | |
由T.Rowe Price Associates,Inc.提供咨询或分咨询的实体(5)
|
| | | | 1,089,683 | | | | | | 6.3 | | | | | | 1,089,683 | | | | | | 4.4 | | |
任命高管和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
本杰明·J·泽斯金德博士(6)
|
| | | | 3,353,098 | | | | | | 19.2 | | | | | | 3,353,098 | | | | | | 13.5 | | |
Scott Barrett,M.D.(7)
|
| | | | 91,194 | | | | | | * | | | | | | 91,194 | | | | | | * | | |
布雷特·霍尔博士(8)
|
| | | | 167,177 | | | | | | 1.0 | | | | | | 167,177 | | | | | | * | | |
安·E·伯曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
罗伯特·J·卡朋特(9)
|
| | | | 870,152 | | | | | | 5.0 | | | | | | 870,152 | | | | | | 3.5 | | |
彼得·范伯格(10)
|
| | | | 815,255 | | | | | | 4.7 | | | | | | 815,255 | | | | | | 3.3 | | |
劳里·B·基廷
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
安德鲁·菲利普斯博士
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有现任高管和董事
小组(10人)(11) |
| | | | 5,299,599 | | | | | | 29.8 | | | | | | 5,299,599 | | | | | | 21.0 | | |
名称
|
| |
数量
股份 A类 常见 库存 |
| |||
摩根士丹利有限责任公司
|
| | | | 3,000,000 | | |
Jefferies LLC
|
| | | | 2,156,250 | | |
Cowen and Company,LLC
|
| | | | 1,593,750 | | |
古根海姆证券有限责任公司
|
| | | | 750,000 | | |
总计:
|
| | | | 7,500,000 | | |
| | |
每股
|
| |
合计
|
| ||||||||||||
|
不锻炼
|
| |
全面锻炼
|
| ||||||||||||||
首次公开募股价格
|
| | | $ | 15.00 | | | | | $ | 112,500,000 | | | | | $ | 129,375,000 | | |
承保折扣和佣金: | | | | | 1.05 | | | | | | 7,875,000 | | | | | | 9,056,250 | | |
未扣除费用的收益给我们
|
| | | $ | 13.95 | | | | | $ | 104,625,000 | | | | | $ | 120,318,750 | | |
| | |
第
页
|
| |||
免疫工程公司及其子公司
截至2020年12月31日和2019年12月31日,以及截至2020年12月31日和2019年12月31日的年度 |
| | | | | | |
经审计的合并财务报表:
|
| | |||||
独立注册会计师事务所报告
|
| | | | F-2 | | |
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| | | | F-3 | | |
截至2020年12月31日和2019年12月31日的年度合并经营报表
|
| | | | F-4 | | |
截至2020年12月31日和2019年12月31日的年度可转换优先股和股东亏损合并报表
|
| | | | F-5 | | |
截至2020年12月31日和2019年12月31日的合并现金流量表
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-7 | | |
| | |
第
页
|
| |||
免疫工程公司及其子公司
截至2021年3月31日以及截至2021年3月31日和2020年3月31日的三个月 |
| | |||||
未经审计的中期合并财务报表:
|
| | |||||
截至2021年3月31日和2020年12月31日的合并资产负债表(未经审计)
|
| | | | F-24 | | |
截至2021年3月31日和2020年3月31日的三个月合并经营报表(未经审计)
|
| | | | F-25 | | |
截至2021年3月31日和2020年3月31日的三个月可转换优先股和股东亏损合并报表(未经审计)
|
| | | | F-26 | | |
截至2021年3月31日的三个月现金流量表和合并报表
2020(未经审计) |
| | | | F-27 | | |
未经审计的中期合并财务报表附注
|
| | | | F-28 | | |
| | |
2020
|
| |
2019
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 37,090,151 | | | | | $ | 13,782,175 | | |
应收账款
|
| | | | 500,110 | | | | | | 209,940 | | |
预付和其他流动资产
|
| | | | 140,958 | | | | | | 71,218 | | |
流动资产总额
|
| | | | 37,731,219 | | | | | | 14,063,333 | | |
财产和设备,净额
|
| | | | 64,363 | | | | | | 35,276 | | |
使用权资产
|
| | | | 613,103 | | | | | | — | | |
其他资产
|
| | | | 14,333 | | | | | | — | | |
总资产
|
| | | $ | 38,423,018 | | | | | $ | 14,098,609 | | |
负债、可转换优先股和股东亏损
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 1,480,537 | | | | | $ | 294,948 | | |
应计费用
|
| | | | 698,992 | | | | | | 210,348 | | |
租赁责任,当前
|
| | | | 76,322 | | | | | | — | | |
流动负债总额
|
| | | | 2,255,851 | | | | | | 505,296 | | |
长期负债: | | | | | | | | | | | | | |
租赁责任,非流动
|
| | | | 544,767 | | | | | | — | | |
A系列优先股的责任
|
| | | | — | | | | | | 3,509,802 | | |
总负债
|
| | | | 2,800,618 | | | | | | 4,015,098 | | |
承付款和或有事项(注11) | | | | | | | | | | | | | |
可转换优先股: | | | | | | | | | | | | | |
B系列优先股,面值0.001美元,授权6032,183股,
2020年12月31日和 12月31日发行和发行的3,619,292和0股 分别为2019年,扣除发行成本 |
| | | | 36,983,910 | | | | | | — | | |
A系列优先股,面值0.001美元,授权2,495,933股,
截至12月31日,已发行和已发行股票分别为2,495,933股和1,960,043股 2020年和2019年,分别扣除发行成本 |
| | | | 21,119,940 | | | | | | 16,611,832 | | |
可转换优先股合计
|
| | | | 58,103,850 | | | | | | 16,611,832 | | |
股东亏损: | | | | | | | | | | | | | |
A类普通股,面值0.001美元,授权发行22,026,200股,
2020年12月31日和2019年12月31日发行和发行的4950129股 |
| | | | 4,950 | | | | | | 4,950 | | |
2019年12月31日和2019年12月31日发行和发行的B类普通股,面值0.001美元,授权股份6032,183股,发行和发行股份为0股
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 3,251,240 | | | | | | 2,165,885 | | |
累计亏损
|
| | | | (25,737,640) | | | | | | (8,697,742) | | |
股东亏损总额
|
| | | | (22,481,450) | | | | | | (6,528,321) | | |
总负债、可转换优先股和股东亏损
|
| | | $ | 38,423,018 | | | | | $ | 14,098,609 | | |
| | |
2020
|
| |
2019
|
| ||||||
收入
|
| | | $ | 2,311,535 | | | | | $ | 1,919,709 | | |
收入成本
|
| | | | 1,280,325 | | | | | | 1,222,970 | | |
毛利
|
| | | | 1,031,210 | | | | | | 696,739 | | |
运营费用 | | | | | | | | | | | | | |
研发
|
| | | | 15,003,786 | | | | | | 4,278,862 | | |
一般和行政
|
| | | | 3,109,978 | | | | | | 2,708,891 | | |
总运营费用
|
| | | | 18,113,764 | | | | | | 6,987,753 | | |
运营损失
|
| | | | (17,082,554) | | | | | | (6,291,014) | | |
其他收入(费用) | | | | | | | | | | | | | |
利息收入
|
| | | | 42,656 | | | | | | 57,660 | | |
利息支出
|
| | | | — | | | | | | (351,302) | | |
可转换票据转换亏损
|
| | | | — | | | | | | (1,124,792) | | |
净亏损
|
| | | $ | (17,039,898) | | | | | $ | (7,709,448) | | |
普通股股东每股基本和摊薄净亏损
|
| | | $ | (3.44) | | | | | $ | (1.56) | | |
加权平均已发行普通股、基本普通股和稀释普通股
|
| | | | 4,950,129 | | | | | | 4,950,129 | | |
普通股股东的预计每股净亏损,基本和摊薄(未经审计)
|
| | | $ | (1.99) | | | | | | | | |
预计加权-已发行普通股、基本普通股和稀释后普通股的平均值
(未审核) |
| | | | 8,578,994 | | | | | | | | |
| | |
可转换优先股
|
| | |
股东亏损
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列B
|
| |
系列A
|
| |
合计
可兑换 首选 库存 |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
面值
|
| |
个共享
|
| |
面值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
2018年12月31日的余额
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 4,950,129 | | | | | $ | 4,950 | | | | | | — | | | | | $ | — | | | | | $ | 828,806 | | | | | $ | (988,294) | | | | | $ | (154,538) | | |
可转换票据和利息转换为A系列可转换优先股
|
| | | | — | | | | | | — | | | | | | 785,706 | | | | | | 6,718,886 | | | | | | 6,718,886 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行系列A
可转换优先股, 扣除发行成本后的净额 |
| | | | — | | | | | | — | | | | | | 1,180,337 | | | | | | 9,892,946 | | | | | | 9,892,946 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
根据咨询协议发行普通股认股权证
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 739,034 | | | | | | — | | | | | | 739,034 | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 596,631 | | | | | | — | | | | | | 596,631 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,709,448) | | | | | | (7,709,448) | | |
2019年12月31日的余额
|
| | | | — | | | | | | — | | | | | | 1,966,043 | | | | | | 16,611,832 | | | | | | 16,611,832 | | | | | | | 4,950,129 | | | | | | 4,950 | | | | | | — | | | | | | — | | | | | | 2,164,471 | | | | | | (8,697,742) | | | | | | (6,528,321) | | |
发行系列A
可转换优先股, 扣除发行成本后的净额 |
| | | | — | | | | | | — | | | | | | 529,890 | | | | | | 4,508,108 | | | | | | 4,508,108 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行B系列债券
可转换优先股, 扣除发行成本后的净额 |
| | | | 3,619,292 | | | | | | 36,983,910 | | | | | | — | | | | | | — | | | | | | 36,983,910 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,086,769 | | | | | | — | | | | | | 1,086,769 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,039,898) | | | | | | (17,039,898) | | |
2020年12月31日的余额
|
| | | | 3,619,292 | | | | | $ | 36,983,910 | | | | | | 2,495,933 | | | | | $ | 21,119,940 | | | | | $ | 58,103,850 | | | | | | | 4,950,129 | | | | | $ | 4,950 | | | | | | — | | | | | $ | — | | | | | $ | 3,251,240 | | | | | $ | (25,737,640) | | | | | $ | (22,481,450) | | |
| | |
2020
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (17,039,898) | | | | | $ | (7,709,448) | | |
将净亏损调整为经营活动中使用的净现金:
|
| | | | | | | | | | | | |
折旧
|
| | | | 24,328 | | | | | | 18,079 | | |
使用权资产摊销
|
| | | | 54,977 | | | | | | — | | |
非现金利息支出
|
| | | | — | | | | | | 351,302 | | |
基于股票的薪酬费用
|
| | | | 1,086,769 | | | | | | 596,631 | | |
非现金凭证费用
|
| | | | — | | | | | | 739,034 | | |
票据折算亏损
|
| | | | — | | | | | | 1,124,792 | | |
资产负债变动:
|
| | | | | | | | | | | | |
(增加)减少:
|
| | | | | | | | | | | | |
应收账款
|
| | | | (290,170) | | | | | | 614,105 | | |
预付费用和其他流动资产
|
| | | | (69,740) | | | | | | (20,466) | | |
其他资产
|
| | | | (14,333) | | | | | | — | | |
增加(减少)时间:
|
| | | | | | | | | | | | |
应付帐款
|
| | | | 1,185,589 | | | | | | 270,496 | | |
应计费用
|
| | | | 488,644 | | | | | | 37,990 | | |
租赁责任
|
| | | | (46,991) | | | | | | — | | |
递延收入
|
| | | | — | | | | | | (465,000) | | |
经营活动使用的净现金
|
| | | | (14,620,825) | | | | | | (4,442,485) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (53,415) | | | | | | (20,526) | | |
投资活动使用的净现金
|
| | | | (53,415) | | | | | | (20,526) | | |
融资活动现金流: | | | | | | | | | | | | | |
发行A系列优先股的收益,扣除发行成本
|
| | | | 998,306 | | | | | | 13,402,748 | | |
发行B系列优先股的收益,扣除发行成本
|
| | | | 36,983,910 | | | | | | — | | |
发行可转换应付票据所得款项
|
| | | | — | | | | | | 3,825,000 | | |
发债成本支付
|
| | | | — | | | | | | (56,242) | | |
融资活动提供的净现金
|
| | | | 37,982,216 | | | | | | 17,171,506 | | |
现金和现金等价物净增长
|
| | | | 23,307,976 | | | | | | 12,708,495 | | |
期初现金和现金等价物
|
| | | | 13,782,175 | | | | | | 1,073,680 | | |
期末现金和现金等价物
|
| | | $ | 37,090,151 | | | | | $ | 13,782,175 | | |
非现金信息补充披露: | | | | | | | | | | | | | |
可转换票据和利息转换为A系列优先
库存 |
| | | $ | — | | | | | $ | 6,718,886 | | |
A系列优先股负债重新分类
|
| | | $ | 3,509,802 | | | | | $ | — | | |
| | |
截至2020年12月31日的年度
|
| |
截至2020年12月31日
|
| | | | | | | ||||||||||||||||||
| | |
收入
|
| |
占总数的%
|
| |
应收账款
|
| |
占总数的%
|
| | | ||||||||||||||||
1号客户
|
| | | $ | 676,710 | | | | | | 29.3% | | | | | $ | 214,345 | | | | | | 42.9% | | | | | ||||
客户#2
|
| | | $ | 570,000 | | | | | | 24.7% | | | | | $ | 71,250 | | | | | | 14.2% | | | | | ||||
客户#3
|
| | | $ | 306,900 | | | | | | 13.3% | | | | | | * | | | | | | * | | | | | ||||
客户#4
|
| | | $ | 250,880 | | | | | | 10.9% | | | | | $ | 63,000 | | | | | | 12.6% | | | | | ||||
客户#5
|
| | | | * | | | | | | * | | | | | $ | 91,975 | | | | | | 18.4% | | | | |
| | |
截至2019年12月31日的年度
|
| |
截至2019年12月31日
|
| | | | | | | ||||||||||||||||||
| | |
收入
|
| |
占总数的%
|
| |
应收账款
|
| |
占总数的%
|
| | | ||||||||||||||||
1号客户
|
| | | $ | 630,000 | | | | | | 32.8% | | | | | | * | | | | | | * | | | | | ||||
客户#2
|
| | | $ | 559,140 | | | | | | 29.1% | | | | | $ | 102,240 | | | | | | 48.7% | | | | | ||||
客户#3
|
| | | $ | 224,400 | | | | | | 11.7% | | | | | | * | | | | | | * | | | | | ||||
客户#4
|
| | | | * | | | | | | * | | | | | $ | 54,300 | | | | | | 25.9% | | | | | ||||
客户#5
|
| | | | * | | | | | | * | | | | | $ | 21,300 | | | | | | 10.1% | | | | |
资产类别
|
| |
预计
使用寿命 |
|
计算机设备
|
| | 3年 | |
家具和固定装置
|
| | 5年 | |
| | |
2020
|
| |
2019
|
| ||||||
计算机设备
|
| | | $ | 174,317 | | | | | $ | 139,700 | | |
家具和固定装置
|
| | | | 18,798 | | | | | | — | | |
合计
|
| | | | 193,115 | | | | | | 139,700 | | |
累计折旧
|
| | | | (128,752) | | | | | | (104,424) | | |
财产和设备,净额
|
| | | $ | 64,363 | | | | | $ | 35,276 | | |
| | |
2020
|
| |
2019
|
| ||||||
应计专业费用
|
| | | $ | 269,302 | | | | | $ | 91,632 | | |
应计员工费用
|
| | | | 163,668 | | | | | | 118,716 | | |
应计合同研究费用
|
| | | | 266,022 | | | | | | — | | |
| | | | $ | 698,992 | | | | | $ | 210,348 | | |
| | |
可兑换
应付票据 |
| |
嵌入式
衍生品 |
| ||||||
2018年12月31日的余额
|
| | | $ | 1,098,867 | | | | | $ | 378,351 | | |
增发可转换应付票据
|
| | | | 2,838,279 | | | | | | 986,721 | | |
债务贴现增加
|
| | | | 345,077 | | | | | | — | | |
公允价值变动
|
| | | | — | | | | | | (21,280) | | |
扑灭
|
| | | | (4,282,223) | | | | | | (1,343,792) | | |
2019年12月31日的余额
|
| | | $ | — | | | | | $ | — | | |
|
A系列首选转换
|
| | | | 3,494,284 | | |
|
B系列首选转换
|
| | | | 5,066,995 | | |
|
行使普通股认股权证
|
| | | | 308,308 | | |
|
行使普通股期权
|
| | | | 1,801,263 | | |
|
合计
|
| | | | 10,670,850 | | |
| | |
2019
|
|
无风险利率
|
| |
1.89%
|
|
预期股息收益率
|
| |
0%
|
|
波动性
|
| |
77.03%
|
|
预期期限
|
| |
10.0年
|
|
| | |
2020
|
| |
2019
|
| ||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (17,039,898) | | | | | $ | (7,709,448) | | |
分母 - 基本和稀释:
|
| | | | | | | | | | | | |
加权平均普通股流通股、基本股和
稀释 |
| | | | 4,950,129 | | | | | | 4,950,129 | | |
- 基本股和摊薄后每股净亏损
|
| | | $ | (3.44) | | | | | $ | (1.56) | | |
| | |
2020
|
| |
2019
|
| ||||||
A系列首选
|
| | | | 3,494,284 | | | | | | 2,752,440 | | |
首选B系列
|
| | | | 5,066,995 | | | | | | — | | |
购买普通股的认股权证
|
| | | | 308,308 | | | | | | 308,308 | | |
购买普通股的选择权
|
| | | | 1,801,263 | | | | | | 1,574,994 | | |
普通股等价物总股份
|
| | | | 10,670,850 | | | | | | 4,635,742 | | |
| | |
2020
|
| |||
分子: | | | | | | | |
净亏损
|
| | | $ | (17,039,898) | | |
分母: | | | | | | | |
加权平均已发行普通股、基本普通股和稀释普通股
|
| | | | 4,950,129 | | |
假设转换系列A首选,系列B首选
|
| | | | 3,628,865 | | |
预计基本亏损和摊薄亏损的分母
|
| | | | 8,578,994 | | |
- 基本股和摊薄后每股净亏损
|
| | | $ | (1.99) | | |
| | |
2020
|
| |
2019
|
|
无风险利率
|
| |
0.36% - 1.45%
|
| |
1.77% - 2.20%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
|
波动性
|
| |
67.30% - 80.85%
|
| |
66.99% - 70.44%
|
|
预期期限
|
| |
5.92-10年
|
| |
6.08年
|
|
| | |
数量
个共享 |
| |
加权
平均 练习 价格 |
| |
加权
平均 剩余 合同 术语 |
| |
聚合
内在 值 |
| ||||||||||||
出色,2018年12月31日
|
| | | | 730,100 | | | | | $ | 3.37 | | | | | | 8.77 | | | | | $ | — | | |
已批准
|
| | | | 1,000,294 | | | | | $ | 3.01 | | | | | | | | | | | | | | |
取消
|
| | | | (155,400) | | | | | $ | 3.37 | | | | | | | | | | | | | | |
杰出,2019年12月31日
|
| | | | 1,574,994 | | | | | $ | 3.01 | | | | | | 9.13 | | | | | $ | — | | |
已批准
|
| | | | 343,169 | | | | | $ | 3.04 | | | | | | | | | | | | | | |
取消
|
| | | | (116,900) | | | | | $ | 3.01 | | | | | | | | | | | | | | |
杰出,2020年12月31日
|
| | | | 1,801,263 | | | | | $ | 3.01 | | | | | | 8.37 | | | | | $ | 1,994,744 | | |
于2020年12月31日归属并可行使
|
| | | | 864,459 | | | | | $ | 3.01 | | | | | | 7.74 | | | | | $ | 963,675 | | |
已归属,预计将于2020年12月31日归属
|
| | | | 1,801,263 | | | | | $ | 3.01 | | | | | | 8.37 | | | | | $ | 1,994,744 | | |
| | |
2020
|
| |
2019
|
| ||||||
收入成本
|
| | | $ | 108,027 | | | | | $ | 166,674 | | |
研发
|
| | | | 503,111 | | | | | | 305,729 | | |
一般和行政
|
| | | | 475,631 | | | | | | 124,228 | | |
合计
|
| | | $ | 1,086,769 | | | | | $ | 596,631 | | |
| | |
2020
|
| |
2019
|
| ||||||
法定联邦所得税税率
|
| | | | 21.0% | | | | | | 21.0% | | |
扣除联邦福利后的州税
|
| | | | 6.3% | | | | | | 6.3% | | |
永久性差异
|
| | | | (1.5)% | | | | | | (1.9)% | | |
联邦研发学分
|
| | | | 4.5% | | | | | | 3.0% | | |
国家研发信用
|
| | | | 0.7% | | | | | | 0.4% | | |
其他差异
|
| | | | (3.7)% | | | | | | (5.4)% | | |
估值免税额变动
|
| | | | (27.3)% | | | | | | (23.4)% | | |
实际所得税率
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
2020
|
| |
2019
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
股票薪酬费用
|
| | | $ | 73,984 | | | | | $ | 27,521 | | |
研发信贷结转
|
| | | | 1,574,596 | | | | | | 675,646 | | |
无结转
|
| | | | 5,525,123 | | | | | | 1,797,847 | | |
递延税金总资产
|
| | | | 7,173,703 | | | | | | 2,501,014 | | |
估值津贴
|
| | | | (7,127,448) | | | | | | (2,479,213) | | |
递延税金净资产
|
| | | | 46,255 | | | | | | 21,801 | | |
递延纳税净负债: | | | | | | | | | | | | | |
扣税预付费用
|
| | | | (28,671) | | | | | | (12,163) | | |
税项折旧超过账面
|
| | | | (17,584) | | | | | | (9,638) | | |
递延纳税负债总额
|
| | | | (46,255) | | | | | | (21,801) | | |
递延税金净额
|
| | | $ | — | | | | | $ | — | | |
| | |
金额
|
| |||
2021
|
| | | $ | 111,527 | | |
2022
|
| | | | 115,430 | | |
2023
|
| | | | 125,741 | | |
2024
|
| | | | 161,498 | | |
2025
|
| | | | 167,150 | | |
2026
|
| | | | 57,332 | | |
未来租赁支付总额
|
| | | | 738,678 | | |
少:计入利息
|
| | | | (117,589) | | |
租赁总负债
|
| | | $ | 621,089 | | |
当期部分租赁责任
|
| | | $ | 76,322 | | |
租赁责任,非流动
|
| | | | 544,767 | | |
租赁总负债
|
| | | $ | 621,089 | | |
| | | | | | | |
| | |
2020
|
| |||
租赁成本: | | | | | | | |
运营租赁成本
|
| | | $ | 66,652 | | |
短期租赁成本
|
| | | | 252,796 | | |
可变租赁成本
|
| | | | 14,700 | | |
总租赁成本
|
| | | $ | 334,148 | | |
计入租赁负债的金额支付的现金: | | | | | | | |
营业租赁的营业现金流
|
| | | $ | 58,666 | | |
短期租赁的营业现金流
|
| | | | 252,796 | | |
| | | | $ | 311,462 | | |
| | | ||
加权平均剩余租赁期 - 经营租赁
|
| |
5.33年
|
|
加权平均贴现率 - 运营租赁
|
| |
6.0%
|
|
| | |
12月31日
2020 |
| |
3月31日
2021 |
| |
形式
2021年3月31日 |
| |||||||||
| | | | | | | | ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 37,090,151 | | | | | $ | 30,933,747 | | | | | $ | 30,933,747 | | |
应收账款
|
| | | | 500,110 | | | | | | 492,405 | | | | | | 492,405 | | |
预付和其他流动资产
|
| | | | 140,958 | | | | | | 756,603 | | | | | | 756,603 | | |
流动资产总额
|
| | | | 37,731,219 | | | | | | 32,182,755 | | | | | | 32,182,755 | | |
财产和设备,净额
|
| | | | 64,363 | | | | | | 72,060 | | | | | | 72,060 | | |
使用权资产,净额
|
| | | | 613,103 | | | | | | 588,076 | | | | | | 588,076 | | |
其他资产
|
| | | | 14,333 | | | | | | 14,333 | | | | | | 14,333 | | |
总资产
|
| | | $ | 38,423,018 | | | | | $ | 32,857,224 | | | | | $ | 32,857,224 | | |
负债、可转换优先股和股东权益(赤字)
|
| | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 1,480,537 | | | | | $ | 1,368,795 | | | | | $ | 1,368,795 | | |
应计费用
|
| | | | 698,992 | | | | | | 1,310,863 | | | | | | 1,310,863 | | |
租赁责任,当前
|
| | | | 76,322 | | | | | | 78,447 | | | | | | 78,447 | | |
流动负债总额
|
| | | | 2,255,851 | | | | | | 2,758,105 | | | | | | 2,758,105 | | |
长期负债: | | | | | | | | | | | | | | | | | | | |
租赁责任,非流动
|
| | | | 544,767 | | | | | | 524,145 | | | | | | 524,145 | | |
总负债
|
| | | | 2,800,618 | | | | | | 3,282,250 | | | | | | 3,282,250 | | |
承付款和或有事项(注9) | | | | | | | | | | | | | | | | | | | |
可转换优先股: | | | | | | | | | | | | | | | | | | | |
B系列优先股,面值0.001美元,授权6,032,183股,已发行和已发行股票3,619,292股,分别为2021年12月31日和2021年3月31日的已发行和已发行股票,扣除发行成本后,预计2021年3月31日已发行和已发行股票分别为0股
|
| | | | 36,983,910 | | | | | | 36,983,910 | | | | | | — | | |
A系列优先股,面值0.001美元,授权股份2,495,933股,已发行和已发行股份2,495,933股,分别为2021年12月31日和2021年3月31日的已发行和已发行股份,扣除发行成本,预计已发行和已发行股份分别为0股
|
| | | | 21,119,940 | | | | | | 21,119,940 | | | | | | — | | |
可转换优先股合计
|
| | | | 58,103,850 | | | | | | 58,103,850 | | | | | | — | | |
股东权益(亏损): | | | | | | | | | | | | | | | | | | | |
A类普通股,面值0.001美元,授权22,026,200股,已发行和已发行股票4,950,129股,分别于2021年12月31日和2021年3月31日,预计已发行和已发行股票13,511,408股
|
| | | | 4,950 | | | | | | 4,950 | | | | | | 13,511 | | |
B类普通股,面值0.001美元,授权6,032,183股,于2021年3月31日、2020年12月31日和2021年3月31日预计发行和发行的股票为0股
|
| | | | — | | | | | | — | | | | | | — | | |
新增实收资本
|
| | | | 3,251,240 | | | | | | 3,433,465 | | | | | | 61,528,754 | | |
累计亏损
|
| | | | (25,737,640) | | | | | | (31,967,291) | | | | | | (31,967,291) | | |
股东权益总额(亏损)
|
| | | | (22,481,450) | | | | | | (28,528,876) | | | | | | 29,574,974 | | |
总负债、可转换优先股和股东权益(赤字)
|
| | | $ | 38,423,018 | | | | | $ | 32,857,224 | | | | | $ | 32,857,224 | | |
| | |
2021
|
| |
2020
|
| ||||||
收入
|
| | | $ | 748,200 | | | | | $ | 483,050 | | |
收入成本
|
| | | | 409,163 | | | | | | 255,026 | | |
毛利
|
| | | | 339,037 | | | | | | 228,024 | | |
运营费用 | | | | | | | | | | | | | |
研发
|
| | | | 5,391,020 | | | | | | 2,823,254 | | |
一般和行政
|
| | | | 1,184,023 | | | | | | 643,984 | | |
总运营费用
|
| | | | 6,575,043 | | | | | | 3,467,238 | | |
运营损失
|
| | | | (6,236,006) | | | | | | (3,239,214) | | |
其他收入 | | | | | | | | | | | | | |
利息收入
|
| | | | 6,355 | | | | | | 38,494 | | |
净亏损
|
| | | $ | (6,229,651) | | | | | $ | (3,200,720) | | |
普通股股东每股基本和摊薄净亏损
|
| | | $ | (1.26) | | | | | $ | (0.65) | | |
加权平均已发行普通股、基本普通股和稀释普通股
|
| | | | 4,950,129 | | | | | | 4,950,129 | | |
普通股股东的预计每股净亏损,基本和摊薄(未经审计)
|
| | | $ | (0.46) | | | | | | | | |
预计加权-已发行普通股、基本普通股和稀释后普通股的平均值
(未审核) |
| | | | 13,511,408 | | | | | | | | |
| | |
可转换优先股
|
| | |
股东亏损
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
系列B
|
| |
系列A
|
| |
合计
可兑换 优先股 |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
面值
|
| |
个共享
|
| |
面值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
2019年12月31日的余额
|
| | | | — | | | | | | — | | | | | | 1,966,043 | | | | | $ | 16,611,832 | | | | | $ | 16,611,832 | | | | | | | 4,950,129 | | | | | $ | 4,950 | | | | | | — | | | | | | — | | | | | $ | 2,164,471 | | | | | $ | (8,697,742) | | | | | $ | (6,528,321) | | |
发行A系列可转换优先股,扣除发行成本
|
| | | | — | | | | | | — | | | | | | 529,890 | | | | | | 4,508,108 | | | | | | 4,508,108 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 272,143 | | | | | | — | | | | | | 272,143 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,200,720) | | | | | | (3,200,720) | | |
2020年3月31日的余额
|
| | | | — | | | | | $ | — | | | | | | 2,495,933 | | | | | $ | 21,119,940 | | | | | $ | 21,119,940 | | | | | | | 4,950,129 | | | | | $ | 4,950 | | | | | | — | | | | | $ | — | | | | | $ | 2,436,614 | | | | | $ | (11,898,462) | | | | | $ | (9,456,898) | | |
2020年12月31日的余额
|
| | | | 3,619,292 | | | | | $ | 36,983,910 | | | | | | 2,495,933 | | | | | $ | 21,119,940 | | | | | $ | 58,103,850 | | | | | | | 4,950,129 | | | | | $ | 4,950 | | | | | | — | | | | | | — | | | | | $ | 3,251,240 | | | | | $ | (25,737,640) | | | | | $ | (22,481,450) | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 182,225 | | | | | | — | | | | | | 182,225 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,229,651) | | | | | | (6,229,651) | | |
2021年3月31日的余额
|
| | | | 3,619,292 | | | | | $ | 36,983,910 | | | | | | 2,495,933 | | | | | $ | 21,119,940 | | | | | $ | 58,103,850 | | | | | | | 4,950,129 | | | | | $ | 4,950 | | | | | | — | | | | | $ | — | | | | | $ | 3,433,465 | | | | | $ | (31,967,291) | | | | | $ | (28,528,876) | | |
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (6,229,651) | | | | | $ | (3,200,720) | | |
将净亏损调整为经营活动中使用的净现金:
|
| | | | | | | | | | | | |
折旧
|
| | | | 8,867 | | | | | | 5,307 | | |
使用权资产摊销
|
| | | | 25,027 | | | | | | 9,922 | | |
基于股票的薪酬费用
|
| | | | 182,225 | | | | | | 272,143 | | |
资产负债变动:
|
| | | | | | | | | | | | |
(增加)减少:
|
| | | | | | | | | | | | |
应收账款
|
| | | | 7,705 | | | | | | (138,970) | | |
预付费用和其他流动资产
|
| | | | (615,645) | | | | | | (300,283) | | |
增加(减少)时间:
|
| | | | | | | | | | | | |
应付帐款
|
| | | | (111,742) | | | | | | 869,447 | | |
应计费用
|
| | | | 611,871 | | | | | | 178,699 | | |
租赁责任
|
| | | | (18,497) | | | | | | (9,922) | | |
经营活动使用的净现金
|
| | | | (6,139,840) | | | | | | (2,314,377) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (16,564) | | | | | | (4,350) | | |
投资活动使用的净现金
|
| | | | (16,564) | | | | | | (4,350) | | |
融资活动现金流: | | | | | | | | | | | | | |
发行A系列优先股的收益,扣除发行成本
|
| | | | — | | | | | | 998,306 | | |
融资活动提供的净现金
|
| | | | — | | | | | | 998,306 | | |
现金和现金等价物净减少
|
| | | | (6,156,404) | | | | | | (1,320,421) | | |
期初现金和现金等价物
|
| | | | 37,090,151 | | | | | | 13,782,175 | | |
期末现金和现金等价物
|
| | | $ | 30,933,747 | | | | | $ | 12,461,754 | | |
非现金信息补充披露: | | | | | | | | | | | | | |
A系列优先股负债重新分类
|
| | | $ | — | | | | | $ | 3,509,802 | | |
资产类别
|
| |
预计
使用寿命 |
| |||
计算机设备
|
| | | | 3年 | | |
家具和固定装置
|
| | | | 5年 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
计算机设备
|
| | | $ | 190,881 | | | | | $ | 174,317 | | |
家具和固定装置
|
| | | | 18,798 | | | | | | 18,798 | | |
合计
|
| | | | 209,679 | | | | | | 193,115 | | |
累计折旧
|
| | | | (137,619) | | | | | | (128,752) | | |
财产和设备,净额
|
| | | $ | 72,060 | | | | | $ | 64,363 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
应计专业服务
|
| | | $ | 256,337 | | | | | $ | 269,302 | | |
应计员工费用
|
| | | | 819,296 | | | | | | 163,668 | | |
应计合同研究费用
|
| | | | 235,230 | | | | | | 266,022 | | |
合计
|
| | | $ | 1,310,863 | | | | | $ | 698,992 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
A系列首选转换
|
| | | | 3,494,284 | | | | | | 3,494,284 | | |
B系列首选转换
|
| | | | 5,066,995 | | | | | | 5,066,995 | | |
行使普通股认股权证
|
| | | | 308,308 | | | | | | 308,308 | | |
行使普通股期权
|
| | | | 2,025,137 | | | | | | 1,801,263 | | |
| | | | | 10,894,724 | | | | | | 10,670,850 | | |
| | |
截至3月31日的三个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (6,229,651) | | | | | $ | (3,200,720) | | |
分母 - 基本和稀释: | | | | | | | | | | | | | |
加权平均已发行普通股、基本普通股和稀释普通股
|
| | | | 4,950,129 | | | | | | 4,950,129 | | |
- 基本股和摊薄后每股净亏损
|
| | | $ | (1.26) | | | | | $ | (0.65) | | |
| | |
截至3月31日的三个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
A系列首选
|
| | | | 3,494,284 | | | | | | 3,494,284 | | |
首选B系列
|
| | | | 5,066,995 | | | | | | — | | |
购买普通股的认股权证
|
| | | | 308,308 | | | | | | 308,308 | | |
购买普通股的选择权
|
| | | | 2,025,137 | | | | | | 1,766,234 | | |
普通股等价物总股份
|
| | | | 10,894,724 | | | | | | 5,568,826 | | |
| | |
三个月
截至3月31日 2021 |
| |||
分子: | | | | | | | |
净亏损
|
| | | $ | (6,229,651) | | |
分母: | | | | | | | |
加权平均已发行普通股、基本普通股和稀释普通股
|
| | | | 4,950,129 | | |
假设A系列首选和B系列首选转换
|
| | | | 8,561,279 | | |
形式基本和稀释的分母
|
| | | | 13,511,408 | | |
- 基本股和摊薄后每股净亏损
|
| | | $ | (0.46) | | |
| | |
截至3月31日的三个月
|
| |||
|
2021
|
| |
2020
|
| ||
加权平均无风险利率
|
| |
1.11% — 1.71%
|
| |
1.21%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
|
预期波动率
|
| |
69.01% — 80.99%
|
| |
67.30%
|
|
预期期限(以年为单位)
|
| |
5.83 - 10年
|
| |
6.01年
|
|
| | |
数量
选项 |
| |
加权-
平均 行使价 每股 |
| |
加权
平均 剩余 合同 期限(年) |
| |
聚合
内在价值 |
| ||||||||||||
截至2020年12月31日未完成
|
| | | | 1,801,263 | | | | | $ | 3.01 | | | | | | 8.37 | | | | | | | | |
已批准
|
| | | | 223,874 | | | | | $ | 4.12 | | | | | | 9.98 | | | | | | | | |
2021年3月31日业绩突出
|
| | | | 2,025,137 | | | | | $ | 3.14 | | | | | | 8.33 | | | | | $ | 13,378,919 | | |
于2021年3月31日归属并可行使
|
| | | | 994,785 | | | | | $ | 3.01 | | | | | | 7.65 | | | | | $ | 6,700,068 | | |
已归属,预计将于2021年3月31日归属
|
| | | | 2,025,137 | | | | | $ | 3.14 | | | | | | 8.33 | | | | | $ | 13,378,919 | | |
| | |
截至3月31日的三个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
收入成本
|
| | | $ | 22,515 | | | | | $ | 24,917 | | |
研发
|
| | | | 105,703 | | | | | | 116,043 | | |
一般和行政
|
| | | | 54,007 | | | | | | 131,183 | | |
合计
|
| | | $ | 182,225 | | | | | $ | 272,143 | | |
| | |
金额
|
| |||
2021年剩余时间
|
| | | $ | 83,807 | | |
2022
|
| | | | 115,430 | | |
2023
|
| | | | 125,741 | | |
2024
|
| | | | 161,498 | | |
2025
|
| | | | 167,150 | | |
2026
|
| | | | 57,332 | | |
未来租赁支付总额
|
| | | | 710,958 | | |
少:计入利息
|
| | | | (108,366) | | |
租赁总负债
|
| | | $ | 602,592 | | |
当期部分租赁责任
|
| | | $ | 78,447 | | |
租赁责任,非流动
|
| | | | 524,145 | | |
租赁总负债
|
| | | $ | 602,592 | | |
| | |
3月31日
2021 |
| |
3月31日
2020 |
| | | | ||||||
| | | ||||||||||||||
租赁成本:
|
| | | | | | | | | | | | | | | |
运营租赁成本
|
| | | $ | 34,251 | | | | | $ | 10,800 | | | | | |
短期租赁成本
|
| | | | 57,346 | | | | | | 76,936 | | | | | |
可变租赁成本
|
| | | | — | | | | | | 4,500 | | | | | |
总租赁成本
|
| | | $ | 91,597 | | | | | $ | 92,236 | | | | | |
计入租赁负债的金额支付的现金:
|
| | | | | | | | | | | | | | | |
营业租赁的营业现金流
|
| | | $ | 27,720 | | | | | $ | 10,800 | | | | | |
短期租赁的营业现金流
|
| | | | 57,346 | | | | | | 76,936 | | | | | |
| | | | $ | 85,066 | | | | | $ | 87,736 | | | | ||
加权平均剩余租赁期限 - 运营租赁
|
| |
5.08年
|
| |
6.08年
|
| | | | ||||||
加权平均贴现率 - 运营租赁
|
| | | | 6.0% | | | | | | 6.0% | | | | | |
| 摩根士丹利 | | |
Jefferies
|
| |
考恩
|
| |
古根海姆证券
|
|